investorscraft@gmail.com

Intrinsic ValueProspect Capital Corporation (0R25.L)

Previous Close£2.78
Intrinsic Value
Upside potential
Previous Close
£2.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Prospect Capital Corporation operates as a business development company (BDC), specializing in middle-market financing across a diverse range of industries, including energy, industrials, healthcare, and consumer services. Its core revenue model revolves around originating and investing in secured debt, mezzanine financing, and equity positions in private and microcap public companies, typically with EBITDA between $5 million and $150 million. The firm focuses on structured debt solutions, including first-lien, second-lien, and unitranche loans, while also engaging in real estate investments, particularly in multi-family residential properties. Prospect Capital differentiates itself through its ability to provide flexible capital structures, often acting as a sole lender or participating in syndicated deals. Its sector-agnostic approach allows it to capitalize on opportunities in cyclical and defensive industries, with a notable emphasis on energy and industrial sectors. The company’s expertise in secondary loan portfolios and CLO tranches further enhances its market positioning as a versatile capital provider. By targeting smaller, underserved businesses, Prospect Capital fills a critical financing gap, offering tailored solutions that traditional lenders may overlook. This niche focus, combined with its disciplined underwriting, supports its competitive edge in the middle-market lending space.

Revenue Profitability And Efficiency

Prospect Capital reported revenue of $444.2 million for the fiscal year ending June 2024, with net income of $262.8 million, reflecting a robust profitability margin. The company’s diluted EPS stood at $0.62, supported by disciplined cost management and efficient capital deployment. Operating cash flow of $282.1 million underscores its ability to generate consistent liquidity from core lending activities, with no significant capital expenditures reported.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by its diversified loan portfolio and yield-generating investments, with a focus on secured debt instruments that provide stable returns. Its capital efficiency is evident in its ability to maintain a balanced mix of debt and equity investments, optimizing risk-adjusted returns. The absence of capital expenditures suggests a lean operational model, with resources primarily allocated to income-producing assets.

Balance Sheet And Financial Health

Prospect Capital’s balance sheet shows $85.9 million in cash and equivalents against total debt of $2.43 billion, indicating a leveraged but manageable financial structure. The company’s ability to service its debt is supported by strong operating cash flows and a diversified asset base. Its focus on secured lending mitigates credit risk, though the high debt load warrants monitoring in volatile market conditions.

Growth Trends And Dividend Policy

The company has demonstrated steady growth through its middle-market lending activities, with a dividend per share of $0.63, reflecting a commitment to shareholder returns. Its investment strategy prioritizes yield-generating assets, ensuring consistent dividend payouts. However, growth may be constrained by macroeconomic factors affecting borrower credit quality and interest rate fluctuations.

Valuation And Market Expectations

With a market capitalization of approximately $1.5 billion and a beta of 0.923, Prospect Capital is perceived as a relatively stable investment within the financial services sector. The market likely values its consistent dividend yield and niche middle-market focus, though its high leverage ratio may temper valuation multiples compared to less indebted peers.

Strategic Advantages And Outlook

Prospect Capital’s strategic advantages lie in its sector expertise, flexible capital solutions, and ability to identify undervalued opportunities in the middle market. The outlook remains cautiously optimistic, contingent on stable credit markets and the firm’s ability to navigate interest rate environments. Its diversified portfolio and focus on secured lending position it well for sustained performance, albeit with sensitivity to economic cycles.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount